Semi Detached B29 3 beds 1 bath

Shenley Lane, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£70,900First Year

Profit From Rental Income

After 5 Years

£4,833

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£53,074

↗ 23%After 5 Years

Return On Investment

82%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£10,911	£10,940	£10,980	£11,021	£11,069	£54,921
Profit Before Tax	£753	£899	£1,155	£1,417	£1,742	£5,967
Profit After Tax	£610	£728	£935	£1,148	£1,411	£4,833
Change In Property Value	£5,825	£5,971	£11,016	£14,070	£16,193	£53,074
Net Return	£6,435	£6,699	£11,951	£15,217	£17,604	£57,907
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change